Market Closed -
Nasdaq Stockholm
11:29:46 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
79.5
SEK
|
-1.24%
|
|
-4.22%
|
+13.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,323
|
1,918
|
4,632
|
3,518
|
3,986
|
4,495
|
-
|
-
|
Enterprise Value (EV)
1 |
2,013
|
2,714
|
5,668
|
5,318
|
5,961
|
6,378
|
6,091
|
5,781
|
P/E ratio
|
184
x
|
45.2
x
|
49.7
x
|
18.7
x
|
18.3
x
|
18.9
x
|
15.9
x
|
13.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.66
x
|
0.9
x
|
1.46
x
|
0.73
x
|
0.68
x
|
0.73
x
|
0.71
x
|
0.68
x
|
EV / Revenue
|
1.01
x
|
1.27
x
|
1.78
x
|
1.1
x
|
1.01
x
|
1.03
x
|
0.96
x
|
0.87
x
|
EV / EBITDA
|
10.2
x
|
13.5
x
|
16.2
x
|
9.38
x
|
8.06
x
|
7.81
x
|
7.17
x
|
6.53
x
|
EV / FCF
|
-
|
-11.4
x
|
40.2
x
|
16
x
|
21.1
x
|
17.9
x
|
11
x
|
9.22
x
|
FCF Yield
|
-
|
-8.75%
|
2.49%
|
6.24%
|
4.73%
|
5.6%
|
9.11%
|
10.8%
|
Price to Book
|
6.04
x
|
-
|
4.91
x
|
2.7
x
|
2.66
x
|
2.54
x
|
2.16
x
|
1.86
x
|
Nbr of stocks (in thousands)
|
35,953
|
47,702
|
52,634
|
55,395
|
56,696
|
56,543
|
-
|
-
|
Reference price
2 |
36.80
|
40.20
|
88.00
|
63.50
|
70.30
|
79.50
|
79.50
|
79.50
|
Announcement Date
|
2/21/20
|
2/17/21
|
2/16/22
|
2/16/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,993
|
2,135
|
3,182
|
4,848
|
5,885
|
6,177
|
6,375
|
6,641
|
EBITDA
1 |
196.7
|
201.3
|
348.8
|
567
|
740
|
816.2
|
849
|
885.5
|
EBIT
1 |
61.5
|
58.6
|
155.5
|
308
|
394
|
443.4
|
471.2
|
502.7
|
Operating Margin
|
3.09%
|
2.75%
|
4.89%
|
6.35%
|
6.69%
|
7.18%
|
7.39%
|
7.57%
|
Earnings before Tax (EBT)
1 |
9.4
|
49.4
|
121.9
|
251
|
292
|
314.5
|
373
|
439.8
|
Net income
1 |
7.2
|
37.5
|
91.8
|
184
|
218
|
238.1
|
283.5
|
334.1
|
Net margin
|
0.36%
|
1.76%
|
2.89%
|
3.8%
|
3.7%
|
3.86%
|
4.45%
|
5.03%
|
EPS
2 |
0.2000
|
0.8900
|
1.770
|
3.390
|
3.850
|
4.213
|
5.010
|
5.915
|
Free Cash Flow
1 |
-
|
-237.5
|
141.1
|
332
|
282
|
357
|
555
|
627
|
FCF margin
|
-
|
-11.13%
|
4.43%
|
6.85%
|
4.79%
|
5.78%
|
8.71%
|
9.44%
|
FCF Conversion (EBITDA)
|
-
|
-
|
40.45%
|
58.55%
|
38.11%
|
43.74%
|
65.37%
|
70.81%
|
FCF Conversion (Net income)
|
-
|
-
|
153.7%
|
180.43%
|
129.36%
|
149.91%
|
195.74%
|
187.66%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/20
|
2/17/21
|
2/16/22
|
2/16/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
957.3
|
886
|
1,143
|
1,181
|
1,637
|
1,257
|
1,495
|
1,430
|
1,682
|
1,396
|
1,567
|
1,468
|
1,752
|
-
|
-
|
EBITDA
1 |
114.4
|
91
|
123
|
128
|
226
|
137
|
192
|
190
|
221
|
153
|
206
|
191.3
|
242.3
|
-
|
-
|
EBIT
1 |
60.9
|
39
|
69
|
64
|
136
|
56
|
108
|
97
|
132
|
65
|
121.7
|
104.5
|
152.3
|
-
|
-
|
Operating Margin
|
6.36%
|
4.4%
|
6.04%
|
5.42%
|
8.31%
|
4.46%
|
7.22%
|
6.78%
|
7.85%
|
4.66%
|
7.77%
|
7.12%
|
8.69%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
50.4
|
22
|
62
|
62
|
106
|
45
|
53
|
67
|
127
|
30
|
88.58
|
73.88
|
122
|
33.5
|
100.5
|
Net income
1 |
32
|
14
|
43
|
48
|
77
|
34
|
39
|
48
|
95
|
22
|
67.34
|
56.01
|
92.79
|
25.46
|
76.42
|
Net margin
|
3.34%
|
1.58%
|
3.76%
|
4.06%
|
4.7%
|
2.7%
|
2.61%
|
3.36%
|
5.65%
|
1.58%
|
4.3%
|
3.82%
|
5.3%
|
-
|
-
|
EPS
2 |
0.6000
|
0.2700
|
0.8100
|
0.8800
|
1.400
|
0.6300
|
0.7000
|
0.8400
|
1.660
|
0.4000
|
1.094
|
0.9401
|
1.712
|
0.4514
|
1.355
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/5/22
|
8/19/22
|
11/17/22
|
2/16/23
|
5/11/23
|
8/24/23
|
11/16/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
690
|
797
|
1,036
|
1,800
|
1,975
|
1,883
|
1,596
|
1,286
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.509
x
|
3.957
x
|
2.97
x
|
3.175
x
|
2.669
x
|
2.307
x
|
1.88
x
|
1.452
x
|
Free Cash Flow
1 |
-
|
-238
|
141
|
332
|
282
|
357
|
555
|
627
|
ROE (net income / shareholders' equity)
|
19.1%
|
10.9%
|
13.5%
|
16.8%
|
15.7%
|
14.7%
|
14.9%
|
15%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.090
|
-
|
17.90
|
23.50
|
26.40
|
31.30
|
36.80
|
42.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
430
|
33.4
|
99
|
97
|
99
|
116
|
128
|
Capex / Sales
|
-
|
20.16%
|
1.05%
|
2.04%
|
1.65%
|
1.6%
|
1.82%
|
1.93%
|
Announcement Date
|
2/21/20
|
2/17/21
|
2/16/22
|
2/16/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
79.5
SEK Average target price
98.25
SEK Spread / Average Target +23.58% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.09% | 427M | | +8.81% | 5.01B | | +38.19% | 2.11B | | +27.38% | 2.09B | | +28.12% | 1.77B | | -15.42% | 1.52B | | +77.87% | 1.18B | | +14.87% | 992M | | +0.42% | 990M | | +32.79% | 881M |
Civil Engineers & Architects
|